Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.82% first-year return on $250k initial cash invested.
-1.82%
Cash On Cash
5.83%
Cap Rate
1
DSCR
$9,526
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,059
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,526
Total Expenses
$9,905
Mortgage P&I
56%
$5,374
Property Taxes
10%
$960
Home Insurance
3%
$332
HOA
0%
$0
Property Management
12%
$1,143
CapEx
4%
$381
Vacancy
3%
$286
Maintenance
4%
$381
Other
11%
$1,048